GOV
Cost Centers Under Forestry Division in FY 2025
Expenditures by cost center under Forestry Division (214000) for the 2025 fiscal year
Totals
Budget
$11,050,058
Total budget for FY 2025.
Total Expended
$7,584,272
69% expended of total budget
Total amount expended in FY 2025.
Downloads
All expenditures made by cost centers under the Forestry Division (214000) cost center for the 2025 fiscal year.
Browse Expenditures
Totals by Cost Center
| Cost Center | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 214000 | Forestry Division | $10,646,948 | $7,439,057 | 70% |
| 214003 | Forest Park Forestry Maintenance | $353,110 | $116,040 | 33% |
Totals by Account
| Account | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 510100 | Salaries Regular Employees | $4,475,836 | $3,340,586 | 75% |
| 510900 | Overtime Regular Employees | $605,000 | $502,143 | 83% |
| 511200 | Salaries Per Performance Employees | $612,000 | $345,237 | 56% |
| 512000 | FICA | $435,502 | $313,189 | 72% |
| 513800 | Employee Retirement Plan | $783,719 | $578,732 | 74% |
| 513810 | Employee Retirement System Debt Contr | $89,517 | $65,786 | 73% |
| 514500 | Workers Compensation Settlements | $596,000 | $561,258 | 94% |
| 514700 | Workers Compensation Admin | $55,948 | $42,487 | 76% |
| 515000 | Medical Insurance | $986,580 | $644,159 | 65% |
| 515030 | Life Insurance | $17,456 | $11,048 | 63% |
| 515060 | Long Term Disability | $6,266 | $3,337 | 53% |
| 520000 | Computer Supplies | $4,000 | $3,867 | 97% |
| 520500 | Office Supplies | $16,600 | $4,951 | 30% |
| 521500 | Health and Safety Supplies | $20,600 | $18,466 | 90% |
| 522000 | Facility and Grounds Supplies | $86,000 | $83,072 | 97% |
| 523000 | Education and Training Materials and Supplies | $2,500 | $2,566 | 103% |
| 523008 | Certifications and Professional Licenses | $6,000 | $405 | 7% |
| 530000 | Computer Rental and Leases | $0 | $0 | 0% |
| 530500 | Office Rental and Leases | $3,000 | $1,412 | 47% |
| 532000 | Facility and Grounds Rental and Leases | $3,000 | $0 | 0% |
| 532500 | Fleet Rental and Leases | $100,000 | $80,245 | 80% |
| 541500 | Health and Safety Equipment | $10,500 | $5,930 | 56% |
| 560500 | Office Services | $3,300 | $577 | 17% |
| 561000 | Communication Services | $15,000 | $21,130 | 141% |
| 562000 | Facility and Grounds Services | $221,000 | $119,031 | 54% |
| 563000 | Education and Training Services | $3,000 | $1,915 | 64% |
| 565500 | Transportation | $26,000 | $3,795 | 15% |
| 565600 | Membership Fees | $3,000 | $233 | 8% |
| 565800 | Internal Services | $34,000 | $39,044 | 115% |
| 565801 | Internal Services Gas | $310,000 | $87,133 | 28% |
| 566000 | Professional Services | $1,500,000 | $634,024 | 42% |
| 700002 | 27th Pay Reserve | $18,735 | $18,735 | 100% |
Totals by Fund
| Fund | Title | Budget | Expended | % Expended |
|---|---|---|---|---|
| 1000 | General Fund | $10,646,948 | $7,439,057 | 70% |
| 1111 | Budgeted Special Fund | $403,110 | $145,215 | 36% |
Feedback is anonymous.
